ZIP Investment Score
108
095130300
Purchase Price Calculator
Maximum purchase price
$263,517
Cost breakdown
+
HUD FMRUsed$2,190
Market rentN/A
Est. payment standardN/A
-
Loan amount$210,813
Down payment$52,703
Rate6.50%
Term30 years
-
Property taxes-$264
Insurance-$175
Utilities$0
HOA$0
Management-$219
=
Calculation mode
Hold period projections
Annual appreciation rate
+$35,015(66.4% ROI)
Projected value
Return breakdown
Property appreciation+$20,262
Loan principal paid down+$7,553
Rental cash flow+$7,200
+$60,097(114.0% ROI)
Projected value
Return breakdown
Property appreciation+$34,628
Loan principal paid down+$13,469
Rental cash flow+$12,000
+$129,901(246.5% ROI)
Projected value
Return breakdown
Property appreciation+$73,807
Loan principal paid down+$32,094
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Not enough rental comps in this area to determine how FMR aligns with current market rates.
FY 2023-2027
- FMR
- FY2027
- Property value
- --
- Tax rate
- --
- Mortgage rate
- --